[UPA] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[UPA] UPA CORPORATION BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -19.96%
YoY- 1.02%
Quarter Report
Latest QR
Upcoming QR
UPA's Result
UPA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 148,864 138,014 131,800 115,312 133,859 131,348 120,436 15.12%
PBT 17,847 16,216 16,050 13,252 16,605 17,036 16,220 6.56%
Tax -3,590 -4,489 -4,926 -3,312 -4,377 -4,465 -4,120 -8.74%
NP 14,257 11,726 11,124 9,940 12,228 12,570 12,100 11.52%
-
NP to SH 14,429 11,726 11,124 9,940 12,419 12,570 12,100 12.41%
-
Tax Rate 20.12% 27.68% 30.69% 24.99% 26.36% 26.21% 25.40% -
Total Cost 134,607 126,288 120,676 105,372 121,631 118,777 108,336 15.52%
-
Net Worth 190,453 183,196 186,175 183,268 183,715 177,842 179,403 4.05%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 6,270 - - - 6,307 - - -
Div Payout % 43.45% - - - 50.79% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 190,453 183,196 186,175 183,268 183,715 177,842 179,403 4.05%
NOSH 78,375 77,625 77,573 77,656 78,847 77,660 77,663 0.60%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.58% 8.50% 8.44% 8.62% 9.13% 9.57% 10.05% -
ROE 7.58% 6.40% 5.98% 5.42% 6.76% 7.07% 6.74% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 189.94 177.79 169.90 148.49 169.77 169.13 155.07 14.43%
EPS 18.41 15.11 14.34 12.80 15.75 16.19 15.58 11.73%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.43 2.36 2.40 2.36 2.33 2.29 2.31 3.42%
Adjusted Per Share Value based on latest NOSH - 77,656
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 64.72 60.01 57.30 50.14 58.20 57.11 52.36 15.13%
EPS 6.27 5.10 4.84 4.32 5.40 5.47 5.26 12.38%
DPS 2.73 0.00 0.00 0.00 2.74 0.00 0.00 -
NAPS 0.8281 0.7965 0.8095 0.7968 0.7988 0.7732 0.78 4.05%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.55 1.58 1.70 1.41 1.35 1.29 1.30 -
P/RPS 0.82 0.89 1.00 0.95 0.80 0.76 0.84 -1.58%
P/EPS 8.42 10.46 11.85 11.02 8.57 7.97 8.34 0.63%
EY 11.88 9.56 8.44 9.08 11.67 12.55 11.98 -0.55%
DY 5.16 0.00 0.00 0.00 5.93 0.00 0.00 -
P/NAPS 0.64 0.67 0.71 0.60 0.58 0.56 0.56 9.28%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 24/11/14 25/08/14 29/05/14 26/02/14 25/11/13 26/08/13 -
Price 1.66 1.53 1.59 1.51 1.39 1.31 1.21 -
P/RPS 0.87 0.86 0.94 1.02 0.82 0.77 0.78 7.53%
P/EPS 9.02 10.13 11.09 11.80 8.83 8.09 7.77 10.42%
EY 11.09 9.87 9.02 8.48 11.33 12.36 12.88 -9.46%
DY 4.82 0.00 0.00 0.00 5.76 0.00 0.00 -
P/NAPS 0.68 0.65 0.66 0.64 0.60 0.57 0.52 19.52%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment